Q2 (10 Marks) You are trying to value Hollow Inc. and have estimated the following cash flows for the firm for its high growth period: Last year 1 2 3 Expected Growth Rate EBIT (1-t) Depreciation - Cap Ex FCFF Cost of capital $100.00 $20.00 $80.00 $40.00 7.5% $107.50 $21.50 $86.00 $43.00 10% 7.5% $115.56 $23.22 $92.88 $45.90 10% 7.5% $124.23 $25.08 $100.31 $49.00 10% After year 3, Hollow Inc. is expected to be a mature firm, growing 2.5% a year in perpetuity with a cost of capital of 8%. If the company will earn the same return on capital (as it is expected to earn in years 1-3) in perpetuity, estimate the terminal value of the firm, i.e., the value of the firm at the end of year 3